1.626
Revenue₩B
3.208
3.249
3.294
3.283
3.302
3.323
3.400
3.516
3.608
3.663
1.676
2.10%
1.38%
51
16.03
Revenue growth%
3.04
2.75
1.82
2.96
5.43
3.84
5.14
3.20
2.11
0.40
23.65
3.20
3.00
71
14.05
Gross margin%
25.51
26.45
23.75
25.96
26.45
29.35
26.83
28.15
28.19
28.09
27.57
28.15
26.64
16
28.78
Operating margin%
23.26
21.41
19.52
21.16
19.33
22.28
22.90
23.93
22.36
22.45
20.56
22.45
22.32
45
13.23
Net margin%
14.56
17.41
19.47
19.57
20.73
22.22
21.56
23.37
22.74
22.55
27.62
22.55
21.15
77
30.16
P/E ratio (avg)x
58.82
69.79
81.51
85.31
95.19
92.80
89.79
95.99
111.9
121.8
34.85
95.99
91.29
87
36.25
EV/EBITx
44.76
49.07
46.99
45.75
49.76
52.39
46.99
45.16
44.96
48.81
34.04
46.99
46.99
11
29.81
FCF yield (avg)%
7.99
9.65
10.81
8.97
10.23
8.09
6.42
4.52
5.44
4.64
22.65
5.44
8.04
39
17.01
FCF margin%
7.21
4.78
2.10
4.35
2.47
0.40
0.40
0.40
0.40
0.96
25.39
0.40
1.53
62
0.745
FCF / Net incomex
1.096
1.179
1.317
1.230
1.180
1.217
1.233
1.241
1.124
1.038
1.449
1.217
1.198
62
14.95
ROIC%
22.39
19.65
18.00
17.29
20.09
21.61
21.76
21.37
20.25
19.07
17.14
21.37
20.17
67
8.32
Return on equity%
6.68
3.74
3.57
4.95
7.90
5.40
3.08
0.95
0.40
1.98
7.06
1.98
3.66
56
8.80
Return on assets%
20.93
19.52
20.72
20.02
17.68
19.94
20.91
23.06
24.30
26.85
15.21
23.06
20.82
92
129.80
EPS₩
185.28
211.21
238.82
225.97
230.50
258.78
276.02
254.68
265.48
247.02
139.87
1.39%
3.12%
—
11.68
EPS growth%
31.38
31.13
31.80
31.62
30.73
28.88
25.99
26.80
28.99
26.54
28.07
26.80
29.86
9
144.66
Bookvalue per sh₩
57.52
51.86
51.73
50.46
53.49
56.51
52.43
46.17
42.62
40.94
31.21
(5.21%)
(2.71%)
—
136.77
FCF per share₩
79.70
88.40
83.67
89.94
97.42
105.54
100.93
101.04
115.81
119.58
110.59
4.18%
5.64%
—
147.42
Dividend per sh₩
26.86
25.33
23.22
24.44
25.11
23.85
25.30
23.36
26.22
26.64
87.03
1.19%
(0.25%)
—
10.78
Div yield (avg)%
23.33
26.01
24.02
23.31
24.05
24.68
26.77
26.30
28.51
28.26
4.33
26.77
25.35
60
24.55
Payout ratio%
17.21
17.94
15.56
13.57
12.81
12.37
14.28
17.05
18.00
15.15
7.84
15.15
15.36
6
12.25
Shares (diluted)M
14.79
14.15
15.53
14.52
14.62
16.87
16.24
15.99
17.22
17.29
12.12
3.40%
1.41%
75
28.56
Buyback yield%
10.34
12.06
12.28
11.21
10.69
11.73
8.77
7.93
5.47
3.87
8.08
7.93
10.52
94
0.246
D/E ratiox
2.256
2.386
2.327
2.430
2.546
2.544
2.491
2.491
2.853
3.015
0.820
2.544
2.491
59
3.102
Enterprise value₩B
2.171
2.319
2.073
2.067
2.037
1.921
2.020
2.236
2.373
2.451
2.858
3.78%
2.17%
69
1.061
LT debt₩B
1.199
1.224
1.183
1.156
1.001
1.038
1.053
0.932
0.968
0.941
1.348
(1.23%)
(3.77%)
49
Revenue
₩3.663B
1.38%
1.00×
Cost of revenue
₩2.354B
1.33%
0.99×
Operating expenses
₩702.3M
1.75%
1.04×
Property and equipment
16.46%
Cash and investments
16.01%
Spread over hurdle
12.62%